Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 254.2 | 435.0 | 627.1 | 846.4 | 924.6 | 908.0 | 1,352.0 | 1,963.9 | 2,554.7 | 1,876.2 |
| Growth | +71.1% | +44.2% | +35.0% | +9.2% | −1.8% | +48.9% | +45.3% | +30.1% | −26.6% | |
| Operating income | −237.4 | −72.8 | −47.5 | −308.9 | −262.8 | −42.4 | 3.6 | −71.2 | −40.5 | −410.1 |
| Net income | −159.7 | −60.7 | −52.7 | −302.0 | −334.2 | −37.6 | −19.2 | −113.0 | −61.6 | −534.5 |
| Growth | ||||||||||
| EPS, diluted | −3.55 | −0.94 | n/a | −3.67 | −3.94 | −0.44 | −0.20 | −1.28 | −0.81 | −5.07 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −93.4% | −16.7% | −7.6% | −36.5% | −28.4% | −4.7% | 0.3% | −3.6% | −1.6% | −21.9% |
| Net margin | −62.8% | −13.9% | −8.4% | −35.7% | −36.1% | −4.1% | −1.4% | −5.8% | −2.4% | −28.5% |
| Free cash flow margin | −20.1% | −12.8% | −9.6% | −9.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −35.5 | −28.0 | −20.7 | −42.6 | −16.2 | 38.7 | −11.6 | 142.6 | 18.8 | 38.8 |
| Capital expenditure | −15.5 | −27.8 | −39.6 | −35.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −51.0 | −55.8 | −60.2 | −78.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 134.6 | 238.4 | 228.3 | 101.0 | 319.0 | 266.3 | 188.2 | 192.8 | 104.2 | 151.9 |
| Total debt | 120.3 | 121.4 | 221.0 | 293.7 | 289.9 | 215.7 | 413.0 | 597.0 | 490.5 | 970.5 |
| Net cash (debt) | 14.3 | 117.0 | 7.3 | −192.7 | 29.1 | 50.6 | −224.8 | −404.2 | −386.3 | −818.7 |
| Shareholders’ equity | 702.5 | 1,010.9 | 1,143.8 | 929.0 | 619.6 | 693.6 | 859.4 | 1,067.7 | 1,001.3 | 415.2 |
| Debt to equity | 0.17 | 0.12 | 0.19 | 0.32 | 0.47 | 0.31 | 0.48 | 0.56 | 0.49 | 2.34 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −35.5 | −28.0 | −20.7 | −42.6 | −16.2 | 38.7 | −11.6 | 142.6 | 18.8 | 38.8 | |
| Growth | −129.8% | −86.8% | +107.0% | |||||||
| 17.2 | 32.4 | 44.5 | 60.9 | 61.5 | 60.0 | 67.2 | 123.4 | 118.4 | 115.9 | |
| Investment | ||||||||||
| −15.5 | −27.8 | −39.6 | −35.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | −51.0 | −55.8 | −60.2 | −78.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| calc | −1.13 | −0.87 | n/a | −0.95 | n/a | n/a | n/a | n/a | n/a | n/a |
| −96.7 | −12.3 | −160.4 | −181.6 | 261.1 | −15.8 | −259.1 | −415.5 | −62.9 | −0.2 | |
| Financing | ||||||||||
| 150.2 | 165.6 | 274.0 | −35.5 | −11.9 | −29.5 | 131.5 | 281.3 | −0.6 | −35.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.